載入錯誤

看來載入頁面時發生了錯誤.

我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。

TTCI.F 3.4%AHCH.F 3.2%SDCV.F 3.0%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

CRH PLC

DB:CRG

愛爾蘭 / 材料 / 建築材料

DDM 多階段

股價

86.78 EUR

公允價值

117.85 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	6.3% - 6.8%	6.5%
Discount Rate	11.1% - 10.1%	10.6%
Fair Value	€99.99 - €143.64	€117.85
Upside	15.2% - 65.5%	35.8%

1.31

Current Dividend per Share

1.5%

Current Dividend Yield

28.4%

3yr Avg Div Growth

81.5%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

86.78 EUR

公允價值

117.85 EUR

看漲

35.8%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(USD in millions)	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28		Dec-29	Terminal

Net Income to Common	3,458	3,398	3,537	3,564	5,075		5,224	5,224
% Growth	9.6%	-1.7%	4.1%	0.8%	42.4%		2.9%

Payout Ratio	49.3%	57.0%	65.0%	73.0%	81.0%		90.0%	92.5%

Projected Dividends	1,706	1,937	2,299	2,602	4,111		4,702	4,832
% Growth		13.5%	18.7%	13.2%	58.0%		14.4%

支援算式

Historical Performance

Discounting Periods

Discounting Factors

Pv of Discrete Dividends

Pv of Terminal Dividends


Historical Performance

	Fiscal Year Ending						YTD	YTD
(USD in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	707	906	917	940	1,706		940	1,706
% Growth		28%	1%	3%	81%			81%

Net Income to Common	966	2,433	2,712	3,154	3,458		3,154	3,458
% Growth		152%	11%	16%	10%			10%

Payout Ratio	73%	37%	34%	30%	49%		30%	49%
Retention Ratio	27%	63%	66%	70%	51%		70%	51%

Adjusted EBITDA	4,288	4,862	5,405	6,123	6,727		6,123	6,727
% Growth		13%	11%	13%	10%			10%

Total Debt	13,863	12,172	10,955	13,139	15,564		13,139	15,564
Shareholder's Equity	19,655	20,232	22,156	20,853	21,606		20,853	21,606

Debt / EBITDA	3.2	2.5	2.0	2.1	2.3			2.1
Debt / Equity	71%	60%	49%	63%	72%		63%	72%


3-Yr Avg. Dividend Growth	28.4%
5-Yr Median Payout Ratio	37.2%

版權所有。使用條款

繁體中文

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt

हिंदी